Tokyo Tape
Sign in
← baudroie

Annual report

4413.TEDINET S100VTC5
Period2024-03-01 → 2025-02-28
Filed2025-05-23
StandardIFRS
ConsolidatedYes
Data checks16 of 26 passed
Key figures · 156
MetricValuePeriodScopeSource row
Revenue¥11.6bn2024-03-01 → 2025-02-28Cons.Revenue IFRS
Revenue¥7.3bn2023-03-01 → 2024-02-29Cons.Revenue IFRS
Revenue¥5.2bn2022-03-01 → 2023-02-28dCons.Net sales (5-year summary)
Operating income¥2.5bn2024-03-01 → 2025-02-28Cons.Operating profit loss IFRS
Operating income¥1.6bn2023-03-01 → 2024-02-29Cons.Operating profit loss IFRS
Ordinary income¥2.2bn2024-03-01 → 2025-02-28Cons.Ordinary income loss (5-year summary)
Ordinary income¥1.6bn2023-03-01 → 2024-02-29Cons.Ordinary income loss (5-year summary)
Ordinary income¥1.0bn2022-03-01 → 2023-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.5bn2024-03-01 → 2025-02-28Cons.Profit loss before tax IFRS
Profit before tax¥1.6bn2023-03-01 → 2024-02-29Cons.Profit loss before tax IFRS
Net income (owners)¥1.8bn2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.8bn2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.2bn2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.2bn2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥794m2022-03-01 → 2023-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.8bn2024-03-01 → 2025-02-28Cons.Profit loss IFRS
Net income¥1.2bn2023-03-01 → 2024-02-29Cons.Profit loss IFRS
Total assets¥8.6bnat 2025-02-28Cons.Assets IFRS
Total assets¥7.7bnat 2025-02-28Cons.Total assets (5-year summary)
Total assets¥6.9bnat 2024-02-29Cons.Assets IFRS
Total assets¥6.3bnat 2024-02-29Cons.Total assets (5-year summary)
Total assets¥5.4bnat 2023-02-28dCons.Assets IFRS
Total assets¥5.2bnat 2023-02-28dCons.Total assets (5-year summary)
Total liabilities¥4.0bnat 2025-02-28Cons.Liabilities IFRS
Total liabilities¥2.7bnat 2024-02-29Cons.Liabilities IFRS
Total liabilities¥1.7bnat 2023-02-28dCons.Liabilities IFRS
Net assets / equity¥4.6bnat 2025-02-28Cons.Equity IFRS
Net assets / equity¥4.4bnat 2025-02-28Cons.Net assets (5-year summary)
Net assets / equity¥4.3bnat 2024-02-29Cons.Equity IFRS
Net assets / equity¥4.2bnat 2024-02-29Cons.Net assets (5-year summary)
Net assets / equity¥3.8bnat 2023-02-28dCons.Equity IFRS
Net assets / equity¥3.7bnat 2023-02-28dCons.Net assets (5-year summary)
Equity (owners)¥4.6bnat 2025-02-28Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥4.3bnat 2024-02-29Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥3.8bnat 2023-02-28dCons.Equity attributable to owners of parent IFRS
Cash & equivalents¥3.5bnat 2025-02-28Cons.Cash and cash equivalents IFRS
Cash & equivalents¥4.3bnat 2024-02-29Cons.Cash and cash equivalents IFRS
Cash & equivalents¥3.9bnat 2023-02-28dCons.Cash and cash equivalents IFRS
Operating cash flow¥1.9bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.6bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.2bn2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥852m2022-03-01 → 2023-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥350m2024-03-01 → 2025-02-28Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥332m2023-03-01 → 2024-02-29Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥107m2022-03-01 → 2023-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥3.0bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥2.8bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥599m2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥535m2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥197m2022-03-01 → 2023-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥113.392024-03-01 → 2025-02-28Cons.Basic earnings loss per share IFRS
EPS (basic)¥111.162024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥73.412023-03-01 → 2024-02-29Cons.Basic earnings loss per share IFRS
EPS (basic)¥74.092023-03-01 → 2024-02-29Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥50.552022-03-01 → 2023-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥112.552024-03-01 → 2025-02-28Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥110.342024-03-01 → 2025-02-28Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥72.72023-03-01 → 2024-02-29Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥73.372023-03-01 → 2024-02-29Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥49.632022-03-01 → 2023-02-28dCons.Diluted earnings per share (5-year summary)
Net assets per share¥284.14at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥295.46at 2025-02-28Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥267.32at 2024-02-29Cons.Net assets per share (5-year summary)
Net assets per share¥271.35at 2024-02-29Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥234.37at 2023-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥237.5at 2023-02-28dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio57.4%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio53.1%at 2025-02-28Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio66.9%at 2024-02-29Cons.Equity to asset ratio (5-year summary)
Equity ratio61.3%at 2024-02-29Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio71.0%at 2023-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio69.1%at 2023-02-28dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE41.1%2024-03-01 → 2025-02-28Cons.Rate of return on equity (5-year summary)
ROE40.8%2024-03-01 → 2025-02-28Cons.Rate of return on equity IFRS (5-year summary)
ROE29.7%2023-03-01 → 2024-02-29Cons.Rate of return on equity (5-year summary)
ROE29.0%2023-03-01 → 2024-02-29Cons.Rate of return on equity IFRS (5-year summary)
ROE21.4%2022-03-01 → 2023-02-28dCons.Rate of return on equity (5-year summary)
Employees2,238at 2025-02-28Cons.Number of employees
Employees1,213at 2024-02-29Cons.Number of employees
Employees908at 2023-02-28dCons.Number of employees
Revenue¥7.2bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥6.1bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥4.8bn2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥3.9bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥3.1bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income¥1.8bn2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥1.5bn2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥1.8bn2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥1.5bn2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income¥1.0bn2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥688m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥542m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.9bn2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥1.6bn2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income¥1.4bn2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥1.1bn2023-03-01 → 2024-02-29StandaloneProfit loss
Net income¥782m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income¥543m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income¥416m2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥6.1bnat 2025-02-28StandaloneAssets
Total assets¥5.9bnat 2024-02-29StandaloneAssets
Total assets¥5.1bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥2.0bnat 2025-02-28StandaloneLiabilities
Total liabilities¥1.8bnat 2024-02-29StandaloneLiabilities
Net assets / equity¥4.0bnat 2025-02-28StandaloneNet assets
Net assets / equity¥4.2bnat 2024-02-29StandaloneNet assets
Net assets / equity¥3.7bnat 2023-02-28dStandaloneNet assets
Net assets / equity¥2.9bnat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥2.1bnat 2025-02-28StandaloneCash and deposits
Cash and deposits¥4.0bnat 2024-02-29StandaloneCash and deposits
Cash & equivalents¥3.0bnat 2022-02-28dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.6bnat 2021-02-28dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥493m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥353m2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥15m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥86m2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥895m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥64m2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥85.632024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥72.482023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.812022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥36.942021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥28.872020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥84.992024-03-01 → 2025-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥71.782023-03-01 → 2024-02-29StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥48.92022-03-01 → 2023-02-28dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥35.932021-03-01 → 2022-02-28dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥255.56at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥264.96at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥467.26at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥373.01at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥177.41at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio65.0%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.9%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.6%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio74.5%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio53.2%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE33.5%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE29.2%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
ROE23.7%2022-03-01 → 2023-02-28dStandaloneRate of return on equity (5-year summary)
ROE26.0%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
ROE38.9%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued16,034,354at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued15,892,600at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued7,920,500at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,790,000at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued720,000at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees1,087at 2025-02-28StandaloneNumber of employees
Employees886at 2024-02-29StandaloneNumber of employees
Employees771at 2023-02-28dStandaloneNumber of employees
Employees653at 2022-02-28dStandaloneNumber of employees
Employees523at 2021-02-28dStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

All source rows · 1,427
ItemContextValueUnit
Disposal of treasury stockCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember95525000JPY
Disposal of treasury stockCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember700338000JPY
Disposal of treasury stockCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember795864000JPY
Disposal of treasury stockCurrentYearDuration_NonConsolidatedMember795864000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember68590000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember68590000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalStockMember2275000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember336830000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_OtherCapitalSurplusMember95525000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember432355000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalRetainedEarningsMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1358826000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember1358826000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember-1990220000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember-196762000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember68590000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember-128171000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember603697000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember888251000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_OtherCapitalSurplusMember100947000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember989198000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalRetainedEarningsMember790000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember5051408000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember5052198000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_TreasuryStockMember-2690575000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember3954518000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember78134000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember4032653000JPY
Recruiting and hiring expenses sgaPrior1YearDuration_NonConsolidatedMember180493000JPY
Recruiting and hiring expenses sgaCurrentYearDuration_NonConsolidatedMember258778000JPY
Rents sgaPrior1YearDuration_NonConsolidatedMember131030000JPY
Rents sgaCurrentYearDuration_NonConsolidatedMember148651000JPY
Officer remunerationPrior1YearDuration_NonConsolidatedMember102300000JPY
Officer remunerationCurrentYearDuration_NonConsolidatedMember92800000JPY
Payrolls and allowances sgaPrior1YearDuration_NonConsolidatedMember132201000JPY
Payrolls and allowances sgaCurrentYearDuration_NonConsolidatedMember174451000JPY
Depreciation sgaPrior1YearDuration_NonConsolidatedMember12021000JPY
Depreciation sgaCurrentYearDuration_NonConsolidatedMember23496000JPY
Document title cover pageFilingDateInstant
Original text (Japanese)有価証券報告書
Clause of stipulation cover pageFilingDateInstant
Original text (Japanese)金融商品取引法第24条第１項
Place of filing cover pageFilingDateInstant
Original text (Japanese)関東財務局長
Filing date cover pageFilingDateInstant2025-05-23
Fiscal year cover pageFilingDateInstant
Original text (Japanese)第18期(自　2024年３月１日　至　2025年２月28日)
Company name cover pageFilingDateInstant
Original text (Japanese)株式会社ボードルア
Company name in english cover pageFilingDateInstantbaudroie,inc.
Title and name of representative cover pageFilingDateInstant
Original text (Japanese)代表取締役社長 冨永 重寛
Address of registered headquarter cover pageFilingDateInstant
Original text (Japanese)東京都港区麻布台１丁目３番１号 麻布台ヒルズ 森ＪＰタワー17階
Telephone number address of registered headquarter cover pageFilingDateInstant03-6807-4525
Name of contact person address of registered headquarter cover pageFilingDateInstant
Original text (Japanese)経営管理本部長 水島 圭祐
Nearest place of contact cover pageFilingDateInstant
Original text (Japanese)東京都港区麻布台１丁目３番１号 麻布台ヒルズ 森ＪＰタワー17階

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 16 of 26 passed
balance sheet identityconsolidated 2023-02-28pass
balance sheet identityconsolidated 2024-02-29pass
balance sheet identityconsolidated 2025-02-28pass rounding
balance sheet identitynon_consolidated 2024-02-29pass
balance sheet identitynon_consolidated 2025-02-28pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-02-28mismatch
statement vs summary · net assetsconsolidated 2024-02-29mismatch
statement vs summary · net assetsconsolidated 2025-02-28mismatch
statement vs summary · net assetsnon_consolidated 2023-02-28pass
statement vs summary · net assetsnon_consolidated 2024-02-29pass
statement vs summary · net assetsnon_consolidated 2025-02-28pass
statement vs summary · net income attributable to parentconsolidated 2023-03-01/2024-02-29mismatch
statement vs summary · net income attributable to parentconsolidated 2024-03-01/2025-02-28mismatch
statement vs summary · operating cash flowconsolidated 2023-03-01/2024-02-29mismatch
statement vs summary · operating cash flowconsolidated 2024-03-01/2025-02-28mismatch
statement vs summary · revenueconsolidated 2023-03-01/2024-02-29pass
statement vs summary · revenueconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenuenon_consolidated 2023-03-01/2024-02-29pass
statement vs summary · revenuenon_consolidated 2024-03-01/2025-02-28pass
statement vs summary · total assetsconsolidated 2023-02-28mismatch
statement vs summary · total assetsconsolidated 2024-02-29mismatch
statement vs summary · total assetsconsolidated 2025-02-28mismatch
statement vs summary · total assetsnon_consolidated 2024-02-29pass
statement vs summary · total assetsnon_consolidated 2025-02-28pass